RXRX 8-K/A
Recursion Pharmaceuticals, Inc. (RXRX)
8-K/A
2024-11-27
For: 2024-11-19
View Original
Added on
April 10, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 19, 2024
(Exact Name of Registrant as Specified in its Charter)
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||
(Address of principal executive offices) (Zip code)
(385 ) 269 - 0203
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
EXPLANATORY NOTE
This Amendment No. 1 to the Current Report on Form 8-K (this “Amendment”) is being filed by Recursion Pharmaceuticals, Inc. (the “Company” or “Recursion”) with the U.S. Securities and Exchange Commission for the purpose of amending and supplementing Item 9.01 of that certain Current Report on Form 8-K originally filed by the Company with the U.S. Securities and Exchange Commission on November 19, 2024 (the “Original Form 8-K”), in which the Company reported, among other things, the acquisition of the entire issued and to be issued share capital of Exscientia plc (“Exscientia”) pursuant to a scheme of arrangement under Part 26 of the United Kingdom Companies Act 2006 and in accordance with the terms of the Transaction Agreement, dated as of August 8, 2024, by and between the Company and Exscientia, as amended by the First Amendment to the Transaction Agreement (the “First Amendment”), dated as of November 5, 2024, whereby Exscientia became a wholly owned subsidiary of the Company (the “Transaction”).
This Amendment amends the Original Form 8-K to provide the pro forma financial information required by Item 9.01(b) of Form 8-K that was previously omitted from the Original Form 8-K in reliance on Item 9.01(b)(2) of Form 8-K. This Amendment No. 1 does not amend any other item of the Original Form 8-K and all other information previously reported in or filed with the Original Form 8-K (including the other information in Item 9.01) is hereby incorporated by reference in this Amendment.
Item 9.01. Financial Statements and Exhibits.
(a) Pro forma financial information
The unaudited pro forma condensed combined balance sheet of Recursion as of September 30, 2024, which combines the unaudited condensed consolidated balance sheets of Recursion and Exscientia as of September 30, 2024 and gives effect to the Transaction as if it occurred on September 30, 2024, and the unaudited pro forma condensed combined statements of operation of Recursion and Exscientia for the year ended December 31, 2023, and the nine months ended September 30, 2024, which combines the historical results of Recursion and Exscientia for the year ended December 31, 2023 and the nine months ended September 30, 2024 and gives effect to the Transaction as if it occurred on January 1, 2023, and the notes related thereto are filed as Exhibit 99.1 hereto and incorporated by reference herein.
| Exhibit Number | Description | ||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized on November 20, 2024.
| RECURSION PHARMACEUTICALS, INC. | ||||||||
| By: | /s/ Christopher Gibson | |||||||
Christopher Gibson | ||||||||
Chief Executive Officer | ||||||||
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On August 8, 2024, Recursion Pharmaceuticals, Inc. (“Recursion”) entered into a transaction agreement (the “Transaction Agreement”), as amended by the First Amendment to the Transaction Agreement dated as of November 5, 2024 (the “First Amendment”), with Exscientia plc (“Exscientia”) to acquire the entire issued and to be issued share capital of Exscientia pursuant to a scheme of arrangement (the “Scheme of Arrangement”) under Part 26 of the United Kingdom Companies Act 2006 (the “Transaction”). On November 19, 2024, the High Court of Justice of England and Wales issued an order sanctioning the Scheme of Arrangement. Upon the delivery of such order to the Registrar of Companies in England and Wales on November 20, 2024 (the “Effective Time”), the Scheme of Arrangement became effective. As a result, at the Effective Time, Recursion acquired the entire issued and to be issued share capital of Exscientia in accordance with the terms of the Transaction Agreement and the Scheme of Arrangement and Exscientia became a wholly owned subsidiary of Recursion.
The following unaudited pro forma condensed combined financial information is based on the historical consolidated financial statements of Recursion and Exscientia and is adjusted to give effect to the Transaction. Under the terms of the Transaction Agreement, upon consummation of the Transaction, Exscientia shareholders received 0.7729 shares (the “Exchange Ratio”) of Recursion Class A common stock (“Recursion Shares”) for each Exscientia ordinary share (“Exscientia Share”) issued and outstanding as of the Effective Time and cash in lieu of the fractional shares. The Transaction Agreement also provides that Recursion will replace all Exscientia equity awards which are outstanding on the date of the consummation of the Transaction, with Recursion equity awards or Recursion Shares, as applicable, based on the Exchange Ratio. Based on a stock price of $6.04 as of November 20, 2024 and the total fair value of Recursion’s replacement share-based awards for Exscientia’s legacy incentive awards, the estimated total purchase price is equal to approximately $635.9 million. The combined company has accounted for the Transaction as a business combination between Recursion and Exscientia using the acquisition method of accounting with Recursion as the accounting acquirer.
The following unaudited pro forma condensed combined balance sheet as of September 30, 2024 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2023 and the nine months ended September 30, 2024, are presented herein. The unaudited pro forma condensed combined balance sheet combines the unaudited condensed consolidated balance sheets of Recursion and Exscientia as of September 30, 2024 and gives effect to the Transaction as if it occurred on September 30, 2024. The unaudited pro forma condensed combined statements of operations combine the historical results of Recursion and Exscientia for the year ended December 31, 2023 and the nine months ended September 30, 2024 and give effect to the Transaction as if it occurred on January 1, 2023.
The historical financial information has been adjusted in the unaudited pro forma condensed combined financial information to give effect to the following adjustments:
•Adjustments to reconcile Exscientia’s historical financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) to U.S. Generally Accepted Accounting Principles (“GAAP”) and conversion from Pounds Sterling (“GBP”) to U.S. dollars (“USD”);
•Addressing accounting policy differences and classification and presentation of certain financial information; and
•Application of transaction accounting adjustments and the acquisition method of accounting in connection with the Transaction.
The unaudited pro forma condensed combined financial information is based on the assumptions and adjustments made by management that are described in the accompanying notes. Accordingly, the pro forma adjustments are preliminary, subject to further revision as additional information becomes
available and additional analyses are performed and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information. Management of Recursion performed a preliminary review of Exscientia’s accounting policies and did not identify any material adjustments to be made to align accounting policies. Recursion management will continue to perform a detailed review of Exscientia’s accounting policies following the Effective Time in an effort to determine if differences in accounting policies require further adjustment or reclassification of Exscientia’s results of operations or assets or liabilities to conform to Recursion's accounting policies and classification. As a result, Recursion may subsequently identify additional differences in the accounting policies which could differ materially from the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined financial information presented is for informational purposes only and is not necessarily indicative of the financial position or results of operations that would have been realized upon completion of the business combination on the dates set forth above, nor is it indicative of future results or the financial position of the combined company. The unaudited pro forma condensed combined financial information does not reflect any anticipated synergies or dis-synergies, operating efficiencies or cost savings that may result from the business combination. The pro forma adjustments, which Recursion believes are reasonable under the circumstances, are preliminary and are based upon available information and certain assumptions described in the accompanying notes to the unaudited pro forma condensed combined financial information. Actual results and valuations may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial information.
These unaudited pro forma condensed combined financial statements should be read in conjunction with the following:
•The accompanying notes to the unaudited pro forma condensed combined financial information;
•The historical audited consolidated financial statements of Recursion as of and for the year ended December 31, 2023, included in Recursion’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 29, 2024;
•The historical unaudited condensed consolidated financial statements of Recursion as of and for the nine months ended September 30, 2024, included in Recursion’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2024, filed with the SEC on November 6, 2024;
•The historical audited consolidated financial statements of Exscientia as of and for the year ended December 31, 2023, included in Exscientia’s Annual Report on Form 20-F for the fiscal year ended December 31, 2023, filed with the SEC on March 21, 2024; and
•The historical unaudited condensed consolidated financial statements of Exscientia as of and for the three and nine months ended September 30, 2024 and 2023 included in Exscientia’s unaudited interim financial information furnished on Form 6-K with the SEC on November 8, 2024.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET As of September 30, 2024 (in thousands of USD) | ||||||||||||||||||||||||||
| Historical | ||||||||||||||||||||||||||
Recursion (U.S. GAAP) | Exscientia (IFRS) (See Note 3) | Exscientia U.S. GAAP Adjustments | Note | Exscientia (U.S. GAAP) | Transaction Accounting Adjustments | Note | Pro Forma Combined | |||||||||||||||||||
| Assets | ||||||||||||||||||||||||||
| Current assets | ||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 427,647 | $ | 157,825 | $ | — | $ | 157,825 | $ | (1,816) | 6A, 6B | $ | 583,656 | |||||||||||||
| Restricted cash | 1,555 | — | — | — | — | 1,555 | ||||||||||||||||||||
| Short term bank deposits | — | 169,212 | — | 169,212 | — | 169,212 | ||||||||||||||||||||
| Trade receivables | — | 15,160 | — | 15,160 | — | 15,160 | ||||||||||||||||||||
| Finance lease receivable | — | 106 | (106) | 4C | — | — | — | |||||||||||||||||||
| Other receivables | 2,255 | 12,769 | — | 12,769 | — | 15,024 | ||||||||||||||||||||
| Current tax assets | — | 45,770 | — | 45,770 | — | 45,770 | ||||||||||||||||||||
| Other current assets | 42,716 | — | — | — | — | 42,716 | ||||||||||||||||||||
| Total current assets | 474,173 | 400,842 | (106) | 400,736 | (1,816) | 873,093 | ||||||||||||||||||||
| Restricted cash, non-current | 6,629 | — | — | — | — | 6,629 | ||||||||||||||||||||
| Property and equipment, net | 84,410 | 54,927 | — | 54,927 | — | 139,337 | ||||||||||||||||||||
| Finance lease receivable | — | 2,296 | (2,296) | 4C | — | — | — | |||||||||||||||||||
| Other receivables | — | 856 | — | 856 | — | 856 | ||||||||||||||||||||
| Deferred tax asset, net | — | 1,215 | — | 1,215 | 1,283 | 6H | 2,498 | |||||||||||||||||||
| Operating lease right-of-use assets | 47,882 | — | 23,212 | 4A, 4C | 23,212 | 792 | 6C | 71,886 | ||||||||||||||||||
| Financing lease right-of-use assets | 26,896 | 20,164 | (20,164) | 4A | — | — | 26,896 | |||||||||||||||||||
| Intangible assets, net | 34,093 | 62,547 | (33,303) | 4B | 29,244 | 291,756 | 6D | 355,093 | ||||||||||||||||||
| Goodwill | 52,056 | 7,974 | — | 7,974 | 16,909 | 6E | 76,939 | |||||||||||||||||||
| Other assets, non-current | 360 | 430 | 237 | 4C | 667 | — | 1,027 | |||||||||||||||||||
| Total assets | $ | 726,499 | $ | 551,251 | $ | (32,420) | $ | 518,831 | $ | 308,924 | $ | 1,554,254 | ||||||||||||||
Liabilities and stockholders' equity | ||||||||||||||||||||||||||
| Current liabilities | ||||||||||||||||||||||||||
| Accounts payable | $ | 2,260 | $ | 10,016 | $ | — | $ | 10,016 | $ | — | $ | 12,276 | ||||||||||||||
| Accrued expenses and other liabilities | 40,597 | 49,244 | — | 49,244 | 19,908 | 6A, 6G, 6H | 109,749 | |||||||||||||||||||
| Unearned revenue | 49,579 | 24,846 | — | 24,846 | (7,677) | 6K | 66,748 | |||||||||||||||||||
| Notes payable and financing lease liabilities, current | 8,219 | 4,249 | (4,249) | 4A | — | — | 8,219 | |||||||||||||||||||
| Operating lease liabilities | 8,233 | — | 4,140 | 4A | 4,140 | (176) | 6C | 12,197 | ||||||||||||||||||
| Total current liabilities | 108,888 | 88,355 | (109) | 88,246 | 12,055 | 209,189 | ||||||||||||||||||||
| Unearned revenue, non-current | 15,712 | 92,107 | — | 92,107 | — | 107,819 | ||||||||||||||||||||
| Notes payable and financing lease liabilities, non-current | 20,510 | 20,632 | (20,238) | 4A | 394 | — | 20,904 | |||||||||||||||||||
| Operating lease liabilities, non-current | 53,663 | — | 18,671 | 4A | 18,671 | 58 | 6C | 72,392 | ||||||||||||||||||
| Deferred tax liabilities | 168 | 6,083 | — | 6,083 | (6,083) | 6H | 168 | |||||||||||||||||||
| Other liabilities, non-current | 2,999 | 1,838 | — | 1,838 | — | 4,837 | ||||||||||||||||||||
| Total liabilities | 201,940 | 209,015 | (1,676) | 207,339 | 6,030 | 415,309 | ||||||||||||||||||||
| Stockholders' equity: | ||||||||||||||||||||||||||
| Common stock | 3 | 87 | — | 87 | (86) | 6I, 6J | 4 | |||||||||||||||||||
| Additional paid-in capital | 1,776,933 | 616,058 | — | 616,058 | 32,684 | 6F, 6I, 6J | 2,425,675 | |||||||||||||||||||
| Accumulated other comprehensive income (loss) | — | (2,315) | — | (2,315) | 2,315 | 6I | — | |||||||||||||||||||
| Accumulated deficit | (1,252,377) | (271,594) | (30,744) | 4A, 4B, 4C | (302,338) | 267,981 | 6A, 6B, 6F, 6I, 6G | (1,286,734) | ||||||||||||||||||
| Total stockholders' equity | 524,559 | 342,236 | (30,744) | 311,492 | 302,894 | 1,138,945 | ||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 726,499 | $ | 551,251 | $ | (32,420) | $ | 518,831 | $ | 308,924 | $ | 1,554,254 | ||||||||||||||
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED December 31, 2023 (in thousands of USD except per share amounts) | ||||||||||||||||||||||||||
Historical | ||||||||||||||||||||||||||
Recursion (U.S. GAAP) | Exscientia (IFRS) (See Note 3) | Exscientia U.S. GAAP Adjustments | Note | Exscientia (U.S. GAAP) | Transaction Accounting Adjustments | Note | Pro Forma Combined | |||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Operating revenue | $ | 43,876 | $ | 24,978 | $ | — | $ | 24,978 | $ | 2,951 | 6K | $ | 71,805 | |||||||||||||
| Grant revenue | 699 | — | — | — | — | 699 | ||||||||||||||||||||
| Total revenue | 44,575 | 24,978 | — | 24,978 | 2,951 | 72,504 | ||||||||||||||||||||
| Operating costs and expenses | ||||||||||||||||||||||||||
| Cost of revenue | 42,587 | 34,089 | — | 34,089 | 16,750 | 6D | 93,426 | |||||||||||||||||||
| Research and development | 241,226 | 159,784 | $ | (5,899) | 4D | 153,885 | $ | 10,200 | 6D, 6F | 405,311 | ||||||||||||||||
| General and administrative | 110,822 | 56,392 | (3,335) | 4D | 53,057 | 25,415 | 6A, 6B, 6F, 6G | 189,294 | ||||||||||||||||||
| Total operating costs and expenses | 394,635 | 250,265 | (9,234) | 241,031 | 52,365 | 688,031 | ||||||||||||||||||||
| Loss from operations | (350,060) | (225,287) | 9,234 | (216,053) | (49,414) | (615,527) | ||||||||||||||||||||
| Other income, net | 17,932 | 25,567 | 1,279 | 4A | 26,846 | — | 44,778 | |||||||||||||||||||
| Foreign exchange (losses)/gains | — | (1,917) | — | (1,917) | — | (1,917) | ||||||||||||||||||||
| Loss before income tax benefit | (332,128) | (201,637) | 10,513 | (191,124) | (49,414) | (572,666) | ||||||||||||||||||||
| Income tax benefit | 4,062 | 20,059 | — | 4E | 20,059 | (171) | 6H | 23,950 | ||||||||||||||||||
| Net loss | $ | (328,066) | $ | (181,578) | $ | 10,513 | $ | (171,065) | $ | (49,585) | $ | (548,716) | ||||||||||||||
| Foreign currency (loss)/gain on translation of foreign operations | — | (1,657) | — | (1,657) | — | (1,657) | ||||||||||||||||||||
| Comprehensive loss | $ | (328,066) | $ | (183,235) | $ | 10,513 | $ | (172,722) | $ | (49,585) | $ | (550,373) | ||||||||||||||
| Per share data | ||||||||||||||||||||||||||
| Net loss per share, basic and diluted | $ | (1.58) | $ | (1.46) | — | $ | — | — | $ | (1.74) | ||||||||||||||||
| Weighted-average shares outstanding, basic and diluted | 207,853,702 | 124,197,000 | — | — | 107,803,712 | 6L | 315,657,414 | |||||||||||||||||||
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 (in thousands of USD except per share amounts) | ||||||||||||||||||||||||||
Historical | ||||||||||||||||||||||||||
Recursion (U.S. GAAP) | Exscientia (IFRS) (See Note 3) | Exscientia U.S. GAAP Adjustments | Note | Exscientia (U.S. GAAP) | Transaction Accounting Adjustments | Note | Pro Forma Combined | |||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Operating revenue | $ | 53,977 | $ | 18,694 | $ | — | $ | 18,694 | $ | 2,656 | 6K | $ | 75,327 | |||||||||||||
| Grant revenue | 316 | — | — | — | — | 316 | ||||||||||||||||||||
| Total revenue | 54,293 | 18,694 | — | 18,694 | 2,656 | 75,643 | ||||||||||||||||||||
| Operating costs and expenses | ||||||||||||||||||||||||||
| Cost of revenue | 32,444 | 28,983 | — | 28,983 | 12,563 | 6D | 73,990 | |||||||||||||||||||
| Research and development | 216,087 | 96,933 | 33,325 | 4B, 4D | 130,258 | 6,759 | 6D, 6F | 353,104 | ||||||||||||||||||
| General and administrative | 100,998 | 58,141 | 2,441 | 4C, 4D | 60,582 | (818) | 6F | 160,762 | ||||||||||||||||||
| Total operating costs and expenses | 349,529 | 184,057 | 35,766 | 219,823 | 18,504 | 587,856 | ||||||||||||||||||||
| Loss from operations | (295,236) | (165,363) | (35,766) | (201,129) | (15,848) | (512,213) | ||||||||||||||||||||
| Other income, net | 9,347 | 23,765 | 1,036 | 4A | 24,801 | — | 34,148 | |||||||||||||||||||
| Foreign exchange (losses)/gains | — | (1,652) | — | (1,652) | — | (1,652) | ||||||||||||||||||||
| Loss before income tax benefit | (285,889) | (143,250) | (34,730) | (177,980) | (15,848) | (479,717) | ||||||||||||||||||||
| Income tax benefit | 1,134 | 3,574 | — | 4E | 3,574 | (1,443) | 6H | 3,265 | ||||||||||||||||||
| Net loss | $ | (284,755) | $ | (139,676) | $ | (34,730) | $ | (174,406) | $ | (17,291) | $ | (476,452) | ||||||||||||||
| Foreign currency (loss)/gain on translation of foreign operations | — | (2,834) | — | (2,834) | — | (2,834) | ||||||||||||||||||||
| Comprehensive loss | $ | (284,755) | $ | (142,510) | $ | (34,730) | $ | (177,240) | $ | (17,291) | $ | (479,286) | ||||||||||||||
| Per share data | ||||||||||||||||||||||||||
| Net loss per share, basic and diluted | $ | (1.12) | $ | (1.10) | $ | — | $ | — | $ | — | $ | (1.32) | ||||||||||||||
| Weighted-average shares outstanding, basic and diluted | 253,447,099 | 127,260,159 | — | — | 106,423,886 | 6L | 359,870,985 | |||||||||||||||||||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
1.Description of Transaction
On August 8, 2024, Recursion and Exscientia entered into the Transaction Agreement. At the Effective Time, each share of Exscientia issued and outstanding immediately prior to the Effective Time was automatically exchanged for 0.7729 fully paid and non-assessable Recursion Shares and cash in lieu of fractional shares. The Transaction Agreement also provides that Recursion will replace all Exscientia equity awards which are outstanding on the date of the consummation of the Transaction with Recursion equity awards or Recursion Shares, as applicable, based on the Exchange Ratio.
The Transaction has been accounted for as an acquisition of a business pursuant to Accounting Standards Codification Topic 805 — Business Combinations (“ASC 805”). Recursion is the accounting acquirer and has recorded the assets acquired and liabilities assumed from Exscientia primarily at their respective fair values at the date of completion of the Transaction, with the excess of the fair value of consideration transferred over the fair value of the assets acquired and liabilities assumed recorded as goodwill. Recursion was considered to be the accounting acquirer at closing based on an evaluation of the following facts and circumstances:
•Recursion Shares are issued to effect the acquisition and will remain outstanding.
•The parent company of the combined group will retain the Recursion name.
•A majority of the Recursion executive team will continue to serve in their roles subsequent to the Transaction.
•The Recursion Board of Directors will comprise of ten members with the addition of two members from the current Exscientia Board of Directors to the eight members of the Recursion Board of Directors.
•The Recursion Stockholders immediately preceding the Effective Time own a majority of the combined company after the closing of the Transaction based on the number of Exscientia Shares and Recursion Shares outstanding as of November 20, 2024.
2.Basis of presentation
The unaudited pro forma condensed combined financial statements and related notes are prepared in accordance with Article 11 of Regulation S-X and present the historical financial information of Recursion and Exscientia and present the pro forma effects of the Transaction and certain transaction accounting adjustments described herein. The historical financial information of Recursion has been prepared in accordance with U.S. GAAP and presented in thousands of USD. Exscientia’s historical financial information has been prepared in accordance with IFRS, as issued by the IASB, presented in thousands of GBP and translated to thousands of USD for condensed combined pro forma financial information purposes. As such, certain IFRS to U.S. GAAP adjustments are included in the unaudited pro forma condensed combined financial information as discussed in Note 4 below.
The business combination of Exscientia has been accounted for using the acquisition method of accounting as per the provisions of ASC 805, using the fair value concepts defined in ASC Topic 820 – Fair Value Measurement (“ASC 820”) and based on the historical consolidated financial statements of Recursion and the historical consolidated financial statements of Exscientia. Under ASC 805, all assets acquired and liabilities assumed in a business combination are generally recognized and measured at their assumed acquisition date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of preliminary purchase price over the fair value of assets acquired and liabilities assumed, has been recorded in goodwill.
The pro forma adjustments represent management’s best estimates and are based upon available information as of November 20, 2024 and certain assumptions that the management of Recursion believes are reasonable under the circumstances.
The unaudited condensed combined pro forma financial statements are not necessarily indicative of what the combined company’s financial position or results of operations would have been had the Transaction been completed on the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company.
There were no material transactions between Recursion and Exscientia during the periods presented in the unaudited pro forma condensed combined financial statements.
For purposes of preparing the unaudited pro forma condensed combined financial information, the historical financial information of Exscientia and related pro forma adjustments were translated from GBP to USD using the following historical exchange rates as posted by the Federal Reserve:
| £ / $ | |||||
| Balance sheet and related adjustments as of September 30, 2024: period end exchange rate as of September 30, 2024 | 1.340 | ||||
| Statement of operations and related adjustments for the year ended December 31, 2023: average exchange rate for that period | 1.244 | ||||
| Statement of operations and related adjustments for the nine months ended September 30, 2024: average exchange rate for that period | 1.277 | ||||
3.Reclassifications
Certain reclassifications were made to align Exscientia’s financial statement presentation with that of Recursion’s based on interim unaudited condensed consolidated financial information available September 30, 2024, including the impact of currency conversion.
| Exscientia Financial Statement Line | Exscientia Historical (GBP) | Exscientia Historical (USD) | Reclassifications (USD) | Exscientia Historical Reclassified (USD) | Recursion Financial Statement Line | ||||||||||||
| Balance sheet as of September 30, 2024 | |||||||||||||||||
| Current assets | |||||||||||||||||
| Cash and cash equivalents | 117,789 | 157,825 | — | 157,825 | Cash and cash equivalents | ||||||||||||
| Short term bank deposits | 126,287 | 169,212 | — | 169,212 | Short term bank deposits | ||||||||||||
| Trade receivables | 11,314 | 15,160 | — | 15,160 | Trade receivables | ||||||||||||
| Finance lease receivable | 79 | 106 | 106 | Finance lease receivable | |||||||||||||
| Other receivables | 9,530 | 12,769 | — | 12,769 | Other receivables | ||||||||||||
| Current tax assets | 34,159 | 45,770 | — | 45,770 | Current tax assets | ||||||||||||
| Total current assets | 299,158 | 400,842 | — | 400,842 | |||||||||||||
| Non-current assets | |||||||||||||||||
| Property, plant and equipment, net | 40,993 | 54,927 | — | 54,927 | Property and equipment, net | ||||||||||||
| Right-of-use assets, net | 15,049 | 20,164 | — | 20,164 | Financing lease right-of-use assets | ||||||||||||
| Other intangible assets, net | 46,680 | 62,547 | — | 62,547 | Intangible assets, net | ||||||||||||
| Goodwill | 5,951 | 7,974 | — | 7,974 | Goodwill | ||||||||||||
| Finance lease receivable | 1,714 | 2,296 | — | 2,296 | Finance lease receivable | ||||||||||||
| Other receivables | 639 | 856 | — | 856 | Other receivables | ||||||||||||
| Deferred tax asset, net | 907 | 1,215 | — | 1,215 | Deferred tax asset, net | ||||||||||||
| Investment in joint venture | 321 | 430 | — | 430 | Other assets, non-current | ||||||||||||
| Total assets | 411,412 | 551,251 | — | 551,251 | |||||||||||||
| Current liabilities | |||||||||||||||||
| Trade payables | 7,475 | 10,016 | — | 10,016 | Accounts payable | ||||||||||||
| Contract liabilities and other advances | 20,132 | 26,975 | (2,129) | 24,846 | Unearned revenue | ||||||||||||
| — | — | 2,129 | 2,129 | Accrued expenses and other liabilities | |||||||||||||
| Lease liabilities | 3,171 | 4,249 | — | 4,249 | Notes payable and financing lease liabilities | ||||||||||||
| Other payables | 35,163 | 47,115 | — | 47,115 | Accrued expenses and other liabilities | ||||||||||||
| Non-current liabilities | |||||||||||||||||
| Contract liabilities and other advances | 68,742 | 92,107 | — | 92,107 | Unearned revenue, non-current | ||||||||||||
| Loans | 294 | 394 | — | 394 | Notes payable and financing lease liabilities, non-current | ||||||||||||
| Lease liabilities | 15,104 | 20,238 | — | 20,238 | Notes payable and financing lease liabilities, non-current | ||||||||||||
| Deferred tax liability, net | 4,540 | 6,083 | — | 6,083 | Deferred tax liabilities | ||||||||||||
| Provisions | 1,372 | 1,838 | — | 1,838 | Other liabilities, non-current | ||||||||||||
| Total liabilities | 155,993 | 209,015 | — | 209,015 | |||||||||||||
| Stockholders’ equity | |||||||||||||||||
| Share capital | 65 | 87 | — | 87 | Common stock | ||||||||||||
| Share premium | 372,272 | 498,807 | — | 498,807 | Additional paid-in-capital | ||||||||||||
| Capital redemption reserve | 3 | 4 | — | 4 | Additional paid-in-capital | ||||||||||||
| Foreign exchange reserve | (1,728) | (2,315) | — | (2,315) | Accumulated other comprehensive income (loss) | ||||||||||||
| Share-based payment reserve | 33,291 | 44,607 | — | 44,607 | Additional paid-in-capital | ||||||||||||
| Fair value reserve | — | — | — | — | Accumulated other comprehensive income (loss) | ||||||||||||
| Merger Reserve | 54,213 | 72,640 | — | 72,640 | Additional paid-in-capital | ||||||||||||
| Accumulated losses | (202,697) | (271,594) | — | (271,594) | Accumulated deficit | ||||||||||||
| Total equity attributable to owners of the parent | 255,419 | 342,236 | — | 342,236 | |||||||||||||
| Total liabilities and stockholders' equity | 411,412 | 551,251 | — | 551,251 | |||||||||||||
| Exscientia Financial Statement Line | Exscientia Historical (GBP) | Exscientia Historical (USD) | Reclassifications (USD) | Exscientia Historical Reclassified (USD) | Recursion Financial Statement Line | ||||||||||||
| Income statement for the nine months ended September 30, 2024 | |||||||||||||||||
| Revenue | 14,639 | 18,694 | — | 18,694 | Operating revenue | ||||||||||||
| Cost of sales | 22,696 | 28,983 | — | 28,983 | Cost of revenue | ||||||||||||
| Research and development expenses | 75,906 | 96,933 | — | 96,933 | Research and development | ||||||||||||
| General and administrative expenses | 45,529 | 58,141 | — | 58,141 | General and administrative | ||||||||||||
| Foreign exchange loss | 1,294 | 1,652 | — | 1,652 | Foreign exchange loss | ||||||||||||
| Finance income | (11,067) | (14,133) | — | (14,133) | Other income, net | ||||||||||||
| Finance expense | 839 | 1,071 | — | 1,071 | Other income, net | ||||||||||||
| Other income | (9,793) | (12,506) | — | (12,506) | Other income, net | ||||||||||||
| Share of loss of joint venture | 1,412 | 1,803 | — | 1,803 | Other income, net | ||||||||||||
| Income tax benefit | (2,799) | (3,574) | — | (3,574) | Income tax benefit | ||||||||||||
| Loss for the period | (109,378) | (139,676) | — | (139,676) | |||||||||||||
| Foreign currency (loss)/gain on translation of foreign operations | (2,219) | (2,834) | — | (2,834) | Foreign currency (loss)/gain on translation of foreign operations | ||||||||||||
| Exscientia Financial Statement Line | Exscientia Historical (GBP) | Exscientia Historical (USD) | Reclassifications (USD) | Exscientia Historical Reclassified (USD) | Recursion Financial Statement Line | ||||||||||||
| Income statement for the year ended December 31, 2023 | |||||||||||||||||
| Revenue | 20,079 | 24,978 | — | 24,978 | Operating revenue | ||||||||||||
| Cost of sales | 27,403 | 34,089 | — | 34,089 | Cost of revenue | ||||||||||||
| Research and development expenses | 128,444 | 159,784 | — | 159,784 | Research and development | ||||||||||||
| General and administrative expenses | 45,331 | 56,392 | — | 56,392 | General and administrative | ||||||||||||
| Foreign exchange losses | 1,541 | 1,917 | — | 1,917 | Foreign exchange losses | ||||||||||||
| Finance income | (16,628) | (20,685) | — | (20,685) | Other income, net | ||||||||||||
| Finance expense | 1,067 | 1,327 | — | 1,327 | Other income, net | ||||||||||||
| Other income | (6,636) | (8,255) | — | (8,255) | Other income, net | ||||||||||||
| Share of loss of joint venture | 1,645 | 2,046 | — | 2,046 | Other income, net | ||||||||||||
| Income tax benefit | (16,125) | (20,059) | — | (20,059) | Income tax benefit | ||||||||||||
| Loss for the year | (145,963) | (181,578) | — | (181,578) | |||||||||||||
| Foreign currency (loss)/gain on translation of foreign operations | (1,332) | (1,657) | — | (1,657) | Foreign currency (loss)/gain on translation of foreign operations | ||||||||||||
4.IFRS to U.S. GAAP adjustments
Exscientia’s historical consolidated statement of financial position as of September 30, 2024 and statements of operations for the year ended December 31, 2023 and the nine months ended September 30, 2024, have been prepared in conformity with IFRS, as issued by the IASB, which differs in certain material respects from U.S. GAAP. Adjustments were made to Exscientia’s financial statements to convert them from IFRS to U.S. GAAP after evaluating potential areas of differences. Adjustments are initially calculated in GBP and translated to USD based on the exchange rates detailed in Note 2. Any differences between adjustments impacting the unaudited pro forma condensed combined balance sheet and the unaudited pro forma condensed combined statements of operations are due to foreign exchange rates.
A.Represents reductions of $20.2 million, $4.2 million and $20.2 million to financing lease right-of-use assets, notes payable and financing lease liabilities, current and notes payable and financing lease liabilities, non-current, respectively, to reclassify Exscientia’s lease balances from finance lease classification to operating
lease classification. Under IFRS, lessees account for all leases as finance leases. Under U.S. GAAP Exscientia’s leases would be classified as operating leases with lease expense recognized on a straight-line basis as part of research and development expense or general and administrative expense.
Exscientia’s legacy interest expense for lease liabilities classified as finance expense was removed in amounts totaling $1.3 million and $1.0 million for the year ended December 31, 2023 and the nine months ended September 30, 2024, respectively. There was not a material difference between the research and development and general and administrative expense already recognized and the amount to be recognized under U.S. GAAP.
In addition, Exscientia has two leases that are adjusted periodically based on the market rate and, under IFRS, led to a remeasurement of the related operating lease liabilities and operating lease assets. U.S. GAAP, however, does not require the remeasurement of lease liability for changes in market rate adjustments. This resulted in an increase to the operating lease right-of-use asset of $1.6 million and a decrease to the operating lease liabilities and operating lease liabilities, non-current of $0.1 million and $1.6 million, respectively, as of September 30, 2024.
B.Represents a reduction of $33.3 million to Exscientia’s intangible asset balance to remove in process research and development capitalized in two historical asset acquisitions. This resulted in a corresponding increase of $30.1 million to research and development expense for the nine months ended September 30, 2024 for the July 2024 asset acquisition and a corresponding increase to accumulated deficit for the asset acquisitions. Under U.S. GAAP, in process research and development is not capitalized unless it has an alternative future use in an asset acquisition.
C.Represents increases to operating lease right-of-use asset and other assets, non-current of $1.5 million and $0.2 million, respectively and a decrease to financing lease receivable, current and financing lease receivable, non-current of $0.1 million and $2.3 million, respectively. This resulted in a corresponding increase to general and administrative expenses of $0.7 million for the nine months ended September 30, 2024 due to the eliminating the gain at sublease commencement. Under IFRS, sublease classification is determined in reference to the head lease right-of-use asset whereas under U.S. GAAP, sublease classification is determined in reference to the underlying asset which resulted in a different lease classification.
D.Represents an adjustment to Exscientia’s share-based compensation expense of $9.2 million and $4.9 million for the year ended December 31, 2023 and the nine months ended September 30, 2024, respectively. Under U.S. GAAP, Recursion has elected to recognize expense on a straight-line basis over the last vesting tranche for share-based awards with only service conditions and to account for forfeitures as they occur rather than apply graded vesting and include estimates of forfeitures. This resulted in adjustments of $5.9 million and $3.3 million to research and development expense and general and administrative expense, respectively, for the year ended December 31, 2023 and $3.2 million and $1.7 million to research and development expense and general and administrative expense, respectively, for the nine months ended September 30, 2024.
E.There was no material income tax benefit as a result of IFRS to U.S. GAAP adjustments for either period due to a full valuation allowance position in the United Kingdom.
5.Preliminary purchase price and allocation
Preliminary purchase price
Exscientia shareholders received approximately 102.1 million Recursion Shares upon consummation of the Transaction. In addition, pursuant to the terms of the Transaction Agreement, Recursion replaced all Exscientia equity awards outstanding on the date of the consummation of the Transaction with Recursion equity awards or Recursion Shares, as applicable, based on the Exchange Ratio. This includes Exscientia’s share options and unvested restricted stock awards (including performance-based options and performance-based awards). Each equity award vesting schedule and other applicable terms will be carried over except for (i) the exercise price of share options which was adjusted in connection with the Exchange Ratio and (ii) applicable performance conditions, which were assessed and settled on the date of consummation of the Transaction.
The accompanying unaudited pro forma condensed combined financial statements reflect a preliminary purchase price of approximately $635.9 million, determined as of November 20, 2024, which consists of the following (in thousands, except exchange ratio and share price):
| Preliminary purchase price | |||||
| Exscientia Shares issued and outstanding as of November 20, 2024 | 132,150 | ||||
| Fixed Exchange Ratio | 0.7729 | ||||
| Number of Recursion Shares issued | 102,138 | ||||
| Recursion Share price at November 20, 2024 | $ | 6.04 | |||
Preliminary purchase price paid for Exscientia Shares (1) | $ | 616,914 | |||
Fair value of replacement Recursion Share Options attributable to the purchase price (2) | $ | 15,333 | |||
Fair value of replacement Recursion RSUs attributable to the purchase price (3) | $ | 1,588 | |||
Fair value of replacement Recursion Performance Share Options attributable to purchase price (4) | $ | 1,026 | |||
Fair value of replacement Recursion PSUs attributable to the purchase price (5) | $ | 1,012 | |||
| Total Preliminary Purchase Price | $ | 635,873 | |||
| Fair value of net assets acquired | 610,990 | ||||
| Preliminary Goodwill | $ | 24,883 | |||
(1)Exscientia shareholders received approximately 102.1 million Recursion Shares upon consummation of the Transaction. The aggregate fair value of those shares has been estimated using $6.04 per share, which was the last reported sale price of Recursion Shares on The Nasdaq Global Select Market on November 20, 2024.
(2)Recursion issued approximately 7.0 million options for Recursion Shares as replacement awards to holders of outstanding and unexercised options for Exscientia Shares. The aggregate fair value of those replacement awards of $42.0 million has been estimated using the Black Scholes option pricing model. Of that amount, $15.3 million was allocated to purchase consideration, based on the portion of the replacement awards’ fair value attributable to pre-combination employee services and $26.7 million was allocated to future employee services and will be expensed as stock-based compensation on a straight-line basis over the remaining service periods of those awards.
(3)Recursion issued approximately 1.2 million Recursion RSUs as replacement awards to holders of outstanding and unexercised Exscientia RSUs. The aggregate fair value of those replacement awards of $7.1 million has been estimated using the total replacement units and the acquisition date Recursion share price of $6.04. Of that amount, $1.6 million was allocated to purchase consideration, based on the portion of the replacement awards’ fair value attributable to pre-combination employee services and $5.5 million was allocated to future employee services and will be expensed as stock-based compensation on a straight-line basis over the remaining service periods of those awards.
(4)Recursion issued approximately 0.6 million Recursion Shares with an aggregate fair value of $3.6 million in settlement of the Exscientia performance based stock options. Of that amount, $1.0 million was allocated to purchase consideration, based on the portion of the replacement awards’ fair value attributable to pre-combination employee services and $2.6 million was attributable to Recursion compensation expense.
(5)Recursion issued approximately 0.5 million Recursion Shares with an aggregate fair value of $2.8 million in settlement of the Exscientia performance based RSUs. Of that amount, $1.0 million was allocated to purchase consideration, based on the portion of the replacement awards’ fair value attributable to pre-combination employee services and $1.8 million was attributable to Recursion compensation expense.
Preliminary purchase price allocation
Recursion’s purchase price allocation for the Transaction is preliminary and subject to revision as additional information about the fair value of the assets to be acquired and liabilities to be assumed becomes available. In general, due to the nature of certain assets acquired and liabilities assumed, Recursion has determined that the carrying value of these assets and liabilities as of September 30, 2024 approximate their fair value. Recursion has engaged a third-party valuation company to assist it in completing the valuation of certain other assets to be acquired and liabilities to be assumed. However, Recursion has not completed a full, detailed valuation analysis. The preliminary valuation performed is limited to certain property and equipment, lease right-of-use assets and intangible assets i.e., developed technology and in-process research & development. The valuation is based on available financial statement information as of September 30, 2024, consideration of similar transactions and currently available but limited forecasted financial information. Accordingly, the unaudited pro forma condensed combined financial information includes a preliminary allocation of the purchase price based on assumptions and estimates that, while considered reasonable under the circumstances, are subject to changes, which may be
material. Recursion will continue to refine its identification and valuation of assets to be acquired and liabilities to be assumed as further information becomes available.
The final determination of the purchase price allocation will be completed as soon as practicable but not one year beyond the date of the closing date of the Transaction and will be based on the fair values of the assets acquired and liabilities assumed as of the closing date. The final amounts allocated to assets acquired and liabilities assumed could differ significantly from the amounts presented in the unaudited pro forma condensed combined financial information.
The following table sets forth a preliminary allocation of the estimated purchase price to the identifiable tangible and intangible assets acquired and liabilities assumed of Exscientia based on Exscientia’s unaudited interim consolidated balance sheet as of September 30, 2024, with the excess recorded as goodwill (in thousands):
| Cash and cash equivalents | $ | 157,825 | |||
| Short term bank deposits | 169,212 | ||||
| Current tax assets | 45,770 | ||||
| Other current assets | 27,929 | ||||
| Property and equipment | 54,927 | ||||
| Other assets, non-current | 4,021 | ||||
| Operating lease right-of-use assets | 24,004 | ||||
| Intangible assets | 321,000 | ||||
| Total assets acquired | $ | 804,688 | |||
| Accounts payable | 10,016 | ||||
| Accrued expenses and other liabilities | 49,481 | ||||
| Unearned revenue | 17,169 | ||||
| Operating lease liabilities | 3,964 | ||||
| Unearned revenue, non-current | 92,107 | ||||
| Operating lease liabilities, non-current | 18,729 | ||||
| Other liabilities, non-current | 2,232 | ||||
| Total liabilities assumed | 193,698 | ||||
| Net Assets Acquired | $ | 610,990 | |||
| Total preliminary estimated purchase price | 635,873 | ||||
| Preliminary Goodwill | $ | 24,883 | |||
6.Transaction accounting adjustments
The adjustments included in the unaudited preliminary pro forma condensed combined financial statements are as follows:
A.Represents an adjustment to general and administrative expense to reflect $0.9 million in compensation owed to Exscientia employees based on change in control provisions in pre-existing employment agreements. This resulted in a decrease in cash and cash equivalents of $0.2 million for amounts paid at close and increase to accrued expenses and other liabilities of $0.7 million for amounts paid over an 18-month period with a corresponding adjustment of $0.9 million to accumulated deficit.
B.Represents an adjustment to general and administrative expense to reflect the payment of $1.6 million in cash bonuses to be paid by Recursion as retention awards to certain key Exscientia personnel upon closing of the Transaction with a corresponding adjustment of $1.6 million to accumulated deficit.
C.Represents an adjustment to the right-of-use assets and lease liabilities for leases acquired as part of the Transaction. Recursion calculated the lease liability based on the remaining lease payments and Recursion’s discount rate as of September 30, 2024. This resulted in a decrease to the current lease liability of $0.2 million, presented in Operating lease liabilities, current and an increase to the non-current lease liability of $0.1 million, presented in Operating lease liabilities, non-current with a corresponding increase to the Operating lease right-of-use asset of $0.8 million.
D.Represents an adjustment to eliminate Exscientia’s historical intangible assets of $29.2 million. This adjustment also establishes the fair values of the acquired identifiable intangible assets at a total estimated fair value of $321.0 million, consisting of a developed technology platform asset with a fair value of $201.0 million and IPR&D assets at a fair value of $120.0 million. As noted above, these fair value estimates are preliminary and subject to change once the Transaction is completed.
The fair value of the intangible assets has been estimated based on third-party preliminary studies utilizing currently available but limited financial forecasts and publicly available information from comparable transactions.
The developed technology platform asset has a preliminary estimated useful life of six years. Pro forma amortization expense for the nine months ended September 30, 2024 is $12.6 million in research and development expense and $12.6 million in cost of revenue based on the nature of the activities of the platform. Similarly, pro forma amortization expense for the year ended December 31, 2023 is $16.7 million for research and development and $16.7 million for cost of revenue. The adjustment for amortization expense recorded in research and development is $11.0 million, net of $5.7 million of historical amortization expense and $8.3 million, net of $4.3 million of historical amortization expense, for the year ended December 31, 2023 and the nine months ended September 30, 2024, respectively. IPR&D assets have an indefinite life until completion or abandonment of the underlying research projects.
E.Represents the adjustment to goodwill, which is calculated as the difference between the fair value of the consideration paid and the estimated fair value of the identifiable tangible and intangible assets acquired and liabilities assumed. The pro forma adjustment to goodwill is calculated as follows:
| Estimated goodwill related to this transaction | $ | 24,883 | |||
| Elimination of Exscientia historic goodwill | (7,974) | ||||
| Pro forma adjustment | $ | 16,909 | |||
F.Represents the adjustment to eliminate Exscientia’s historical share-based compensation expense and record the incremental share-based compensation expense related to the post-combination expense for the replacement Recursion equity awards, including the acceleration of certain awards related to dual trigger provisions that resulted in approximately $12.9 million of expense to be recorded. The total pro forma share-based compensation expense includes the share-based compensation expense from new share options, RSUs, performance share options and PSUs which were issued upon the close of the Transaction. The incremental expense is allocated to each financial statement line item as follows (in thousands):
| Year Ended December 31, 2023 | ||||||||||||||||||||
| Removal of historical Exscientia expense | Post-combination share options expense | Post-combination RSU expense | Post-combination performance share options expense | Post-combination PSU expense | Total Adjustment | |||||||||||||||
| Research and development | $ | (13,453) | $ | 10,716 | $ | 1,910 | $ | — | $ | — | $ | (827) | ||||||||
| General and administrative | (7,605) | 6,058 | 1,080 | 2,556 | 1,840 | 3,929 | ||||||||||||||
| Total share-based compensation expense | $ | (21,058) | $ | 16,774 | $ | 2,990 | $ | 2,556 | $ | 1,840 | $ | 3,102 | ||||||||
Nine Months Ended September 30, 2024 | ||||||||||||||||||||
| Removal of historical Exscientia expense | Post-combination share options expense | Post-combination RSU expense | Post-combination performance share options expense | Post-combination PSU expense | Total Adjustment | |||||||||||||||
| Research and development | $ | (6,459) | $ | 4,010 | $ | 933 | $ | — | $ | — | $ | (1,516) | ||||||||
| General and administrative | (3,481) | 2,161 | 503 | — | — | (817) | ||||||||||||||
| Total share-based compensation expense | $ | (9,940) | $ | 6,171 | $ | 1,436 | $ | — | $ | — | $ | (2,333) | ||||||||
G.Represents an adjustment to reflect an accrual of an additional $19.0 million in transaction costs expected to be incurred by Recursion subsequent to September 30, 2024, which are not reflected in the historical financial statements. As of September 30, 2024, $5.8 million in transaction costs have been incurred and are included in the historical balance sheets and statements of operations of Recursion for the nine months ended September 30, 2024.
H.Represents an adjustment to deferred tax assets and deferred tax liabilities for the tax effects of recognizing the preliminary purchase price allocation reflected herein. This resulted in an increase to deferred tax assets and current tax payable of $1.3 million and $0.2 million, respectively and decrease to deferred tax liabilities of $6.1 million as of September 30, 2024. Further changes from transaction accounting adjustments to loss before income taxes during the year ended December 31, 2023 and the nine months ended September 30, 2024 resulted in decreases to the income tax benefit of $0.2 million and $1.4 million, respectively. There was no material income tax benefit as a result of transaction accounting adjustments for either period due to a full valuation allowance position in the United Kingdom.
These adjustments are based on estimates of the fair value of Exscientia’s assets to be acquired, liabilities to be assumed and the related purchase price allocations. These estimates are subject to further review by Recursion’s and Exscientia’s respective managements, which may result in material adjustments to deferred taxes with an offsetting adjustment to goodwill.
The effective tax rate of the combined company could be significantly different than what is presented in these unaudited pro forma financial statements depending on post-business combination activities, including legal entity restructuring, repatriation decisions and the geographical mix of taxable income.
I.Represents an adjustment to eliminate Exscientia’s historical equity.
J.Represents the portion of the preliminary purchase price related to the issuance of approximately 102.1 million Recursion Shares to Exscientia shareholders (assuming that no equity awards will vest or be exercised (as relevant) and the fair value of replacement equity awards attributable to the purchase price prior to the consummation of the Transaction), worth approximately $635.9 million. The fair value of a Recursion Share was based on a closing price on November 20, 2024 of $6.04 per share.
K.Represents an adjustment to decrease deferred revenue by $7.7 million related to reflect the application of the Recursion revenue recognition policy that impacted the allocation of transaction price and timing of revenue recognition for certain customer contracts. This resulted in increases to operating revenue of $3.0 million and $2.7 million for the year ended December 31, 2023 and the nine months ended September 30, 2024, respectively.
L.Represents an adjustment to the weighted average shares outstanding due to the increase of the number of Recursion Shares outstanding in relation to the Transaction. The detail of the adjustment to the weighted average shares outstanding is as follows (amounts as stated):
| Nine Months ended September 30, 2024 | Year ended December 31, 2023 | |||||||
| Number of Recursion Shares issued as preliminary purchase price | 102,138,419 | 102,138,419 | ||||||
| Number of Recursion Shares issued for Equity Awards at close and vested throughout the period | 4,285,467 | 5,665,293 | ||||||
| Number of Recursion Shares outstanding | 253,447,099 | 207,853,702 | ||||||
| Total pro forma adjustment to shares used in computing net loss per share, basic and diluted | 359,870,985 | 315,657,414 | ||||||
7.Pro Forma Earnings (Loss) Per Share
The pro forma combined basic and diluted earnings per share have been adjusted to reflect the pro forma net loss for the year ended December 31, 2023 and the nine months ended September 30, 2024. In addition, the number of shares used in calculating the pro forma combined basic and diluted net loss per share has been adjusted to reflect the estimated total number of shares of common stock of the combined company that would be outstanding as of the closing date (see Note 6). For the year ended December 31, 2023 and the nine months ended September 30, 2024, the pro forma weighted average shares outstanding and pro forma net income per share has been calculated as follows:
| (in thousands, except per share data) | Nine Months ended September 30, 2024 | Year ended December 31, 2023 | ||||||
| Pro forma net loss | $ | (476,452) | $ | (548,716) | ||||
| Total weighted average common shares outstanding | 359,870,985 | 315,657,414 | ||||||
| Pro forma basic net loss per share - basic and diluted*** | $ | (1.32) | $ | (1.74) | ||||
*** The following potentially dilutive common shares were excluded from the computations of diluted net loss per share for the periods presented because including them would have been anti-dilutive:
| Nine Months ended September 30, 2024 | Year ended December 31, 2023 | |||||||
| Recursion stock based compensation | 8,098,979 | 9,848,141 | ||||||
| Tempus agreement | 6,694,934 | 1,073,834 | ||||||
| Share options | 5,125,838 | 4,165,411 | ||||||
| RSUs | 991,063 | 621,756 | ||||||
| Total anti-dilutive shares | 20,910,814 | 15,709,142 | ||||||